Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $143k initial cash invested.
-7.3%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$4,138
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $5,005 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,932
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$5,005
Mortgage P&I
72%
$2,977
Property Taxes
10%
$410
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455